2008/09–2010/11 SERVICE PLAN
Ministry of Finance
Ministry of Finance
Resource Summary Table
| Core Businesses |
2007/08 Restated Estimates1 |
2008/09 Estimates |
2009/10 Plan |
2010/11 Plan |
| Operating Expenses ($000) |
| Crown Agencies Secretariat |
1,605 |
1,629 |
1,654 |
1,654 |
| Treasury Board Staff |
6,382 |
6,495 |
6,586 |
6,586 |
| Office of the Comptroller General |
12,221 |
12,322 |
12,426 |
12,426 |
| Treasury |
1 |
1 |
1 |
1 |
| BC Registry Services |
1 |
1 |
1 |
1 |
| Strategic and Corporate Policy |
2,982 |
3,038 |
3,093 |
3,093 |
| Public Sector Employers’ Council Secretariat |
15,880 |
16,301 |
16,737 |
16,737 |
| Executive and Support Services |
19,433 |
20,506 |
21,441 |
21,475 |
| Total |
58,505 |
60,293 |
61,939 |
61,973 |
| Operating Expenses ($000) – Other Appropriations |
| Insurance and Risk Management (IRMA) |
|
|
|
|
| Operating |
45,945 |
46,031 |
46,114 |
46,114 |
| Recoveries |
(45,945) |
(46,031) |
(46,114) |
(46,114) |
| Total |
0 |
0 |
0 |
0 |
| Full-time Equivalents ( Direct FTEs) |
| Crown Agencies Secretariat |
10 |
10 |
10 |
10 |
| Treasury Board Staff |
55 |
55 |
55 |
55 |
| Office of the Comptroller General |
134 |
134 |
134 |
134 |
| Treasury |
75 |
76 |
76 |
76 |
| BC Registry Services |
50 |
50 |
48 |
48 |
| Strategic and Corporate Policy |
126 |
133 |
133 |
133 |
| Public Sector Employers’ Council Secretariat |
13 |
13 |
13 |
13 |
| Executive and Support Services |
169 |
169 |
169 |
169 |
| Totals |
632 |
640 |
638 |
638 |
| Full-time Equivalents ( Direct FTEs) |
| Insurance and Risk Management (IRMA) |
49 |
49 |
49 |
49 |
| Total |
49 |
49 |
49 |
49 |
| Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
| Crown Agencies Secretariat |
9 |
9 |
9 |
9 |
| Treasury Board Staff |
163 |
18 |
18 |
18 |
| Office of the Comptroller General |
607 |
999 |
481 |
481 |
| Treasury |
1,028 |
828 |
728 |
728 |
| BC Registry Services |
2,960 |
3,085 |
2,110 |
2,110 |
| Strategic and Corporate Policy |
359 |
359 |
359 |
359 |
| Public Sector Employers’ Council Secretariat |
3 |
5 |
3 |
3 |
| Executive and Support Services |
702 |
383 |
1,978 |
1,978 |
| Totals |
5,831 |
5,686 |
5,686 |
5,686 |
| Ministry Capital Expenditures ($000) – Other Appropriations |
| Insurance and Risk Management (IRMA) |
240 |
370 |
370 |
370 |
| Total |
240 |
370 |
370 |
370 |